Highlights

[LPI] YoY Quarter Result on 2011-03-31 [#1]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 07-Apr-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     4.57%    YoY -     0.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 277,798 258,467 246,061 213,328 192,867 210,907 185,562 6.95%
  YoY % 7.48% 5.04% 15.34% 10.61% -8.55% 13.66% -
  Horiz. % 149.71% 139.29% 132.60% 114.96% 103.94% 113.66% 100.00%
PBT 62,674 51,091 37,821 50,135 48,831 42,237 37,360 9.00%
  YoY % 22.67% 35.09% -24.56% 2.67% 15.61% 13.05% -
  Horiz. % 167.76% 136.75% 101.23% 134.19% 130.70% 113.05% 100.00%
Tax -12,093 -8,979 -6,344 -11,509 -10,509 -6,759 -9,945 3.31%
  YoY % -34.68% -41.54% 44.88% -9.52% -55.48% 32.04% -
  Horiz. % 121.60% 90.29% 63.79% 115.73% 105.67% 67.96% 100.00%
NP 50,581 42,112 31,477 38,626 38,322 35,478 27,415 10.74%
  YoY % 20.11% 33.79% -18.51% 0.79% 8.02% 29.41% -
  Horiz. % 184.50% 153.61% 114.82% 140.89% 139.78% 129.41% 100.00%
NP to SH 50,581 42,112 31,477 38,626 38,322 35,478 27,415 10.74%
  YoY % 20.11% 33.79% -18.51% 0.79% 8.02% 29.41% -
  Horiz. % 184.50% 153.61% 114.82% 140.89% 139.78% 129.41% 100.00%
Tax Rate 19.30 % 17.57 % 16.77 % 22.96 % 21.52 % 16.00 % 26.62 % -5.22%
  YoY % 9.85% 4.77% -26.96% 6.69% 34.50% -39.89% -
  Horiz. % 72.50% 66.00% 63.00% 86.25% 80.84% 60.11% 100.00%
Total Cost 227,217 216,355 214,584 174,702 154,545 175,429 158,147 6.22%
  YoY % 5.02% 0.83% 22.83% 13.04% -11.90% 10.93% -
  Horiz. % 143.67% 136.81% 135.69% 110.47% 97.72% 110.93% 100.00%
Net Worth 1,525,889 1,305,009 1,117,863 1,104,342 825,905 647,139 315,527 30.03%
  YoY % 16.93% 16.74% 1.22% 33.71% 27.62% 105.10% -
  Horiz. % 483.60% 413.60% 354.28% 350.00% 261.75% 205.10% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,525,889 1,305,009 1,117,863 1,104,342 825,905 647,139 315,527 30.03%
  YoY % 16.93% 16.74% 1.22% 33.71% 27.62% 105.10% -
  Horiz. % 483.60% 413.60% 354.28% 350.00% 261.75% 205.10% 100.00%
NOSH 220,300 220,366 220,272 220,216 137,650 137,671 137,694 8.14%
  YoY % -0.03% 0.04% 0.03% 59.98% -0.02% -0.02% -
  Horiz. % 159.99% 160.04% 159.97% 159.93% 99.97% 99.98% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 18.21 % 16.29 % 12.79 % 18.11 % 19.87 % 16.82 % 14.77 % 3.55%
  YoY % 11.79% 27.37% -29.38% -8.86% 18.13% 13.88% -
  Horiz. % 123.29% 110.29% 86.59% 122.61% 134.53% 113.88% 100.00%
ROE 3.31 % 3.23 % 2.82 % 3.50 % 4.64 % 5.48 % 8.69 % -14.85%
  YoY % 2.48% 14.54% -19.43% -24.57% -15.33% -36.94% -
  Horiz. % 38.09% 37.17% 32.45% 40.28% 53.39% 63.06% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 126.10 117.29 111.71 96.87 140.11 153.20 134.76 -1.10%
  YoY % 7.51% 5.00% 15.32% -30.86% -8.54% 13.68% -
  Horiz. % 93.57% 87.04% 82.90% 71.88% 103.97% 113.68% 100.00%
EPS 22.96 19.11 14.29 17.54 17.86 25.77 19.91 2.40%
  YoY % 20.15% 33.73% -18.53% -1.79% -30.69% 29.43% -
  Horiz. % 115.32% 95.98% 71.77% 88.10% 89.70% 129.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 6.9264 5.9220 5.0749 5.0148 6.0000 4.7006 2.2915 20.23%
  YoY % 16.96% 16.69% 1.20% -16.42% 27.64% 105.13% -
  Horiz. % 302.26% 258.43% 221.47% 218.84% 261.84% 205.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 69.73 64.88 61.76 53.55 48.41 52.94 46.58 6.95%
  YoY % 7.48% 5.05% 15.33% 10.62% -8.56% 13.65% -
  Horiz. % 149.70% 139.29% 132.59% 114.96% 103.93% 113.65% 100.00%
EPS 12.70 10.57 7.90 9.70 9.62 8.91 6.88 10.75%
  YoY % 20.15% 33.80% -18.56% 0.83% 7.97% 29.51% -
  Horiz. % 184.59% 153.63% 114.83% 140.99% 139.83% 129.51% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.8302 3.2758 2.8060 2.7721 2.0731 1.6244 0.7920 30.03%
  YoY % 16.92% 16.74% 1.22% 33.72% 27.62% 105.10% -
  Horiz. % 483.61% 413.61% 354.29% 350.01% 261.76% 205.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 16.6000 13.6000 13.9600 13.7200 13.7200 9.0000 11.2000 -
P/RPS 13.16 11.60 12.50 14.16 9.79 5.87 8.31 7.96%
  YoY % 13.45% -7.20% -11.72% 44.64% 66.78% -29.36% -
  Horiz. % 158.36% 139.59% 150.42% 170.40% 117.81% 70.64% 100.00%
P/EPS 72.30 71.17 97.69 78.22 49.28 34.92 56.25 4.27%
  YoY % 1.59% -27.15% 24.89% 58.73% 41.12% -37.92% -
  Horiz. % 128.53% 126.52% 173.67% 139.06% 87.61% 62.08% 100.00%
EY 1.38 1.41 1.02 1.28 2.03 2.86 1.78 -4.15%
  YoY % -2.13% 38.24% -20.31% -36.95% -29.02% 60.67% -
  Horiz. % 77.53% 79.21% 57.30% 71.91% 114.04% 160.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.40 2.30 2.75 2.74 2.29 1.91 4.89 -11.18%
  YoY % 4.35% -16.36% 0.36% 19.65% 19.90% -60.94% -
  Horiz. % 49.08% 47.03% 56.24% 56.03% 46.83% 39.06% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 08/04/14 08/04/13 09/04/12 07/04/11 08/04/10 08/04/09 09/04/08 -
Price 16.6000 13.5400 13.9800 13.7600 13.8000 9.1000 11.2000 -
P/RPS 13.16 11.54 12.51 14.20 9.85 5.94 8.31 7.96%
  YoY % 14.04% -7.75% -11.90% 44.16% 65.82% -28.52% -
  Horiz. % 158.36% 138.87% 150.54% 170.88% 118.53% 71.48% 100.00%
P/EPS 72.30 70.85 97.83 78.45 49.57 35.31 56.25 4.27%
  YoY % 2.05% -27.58% 24.70% 58.26% 40.39% -37.23% -
  Horiz. % 128.53% 125.96% 173.92% 139.47% 88.12% 62.77% 100.00%
EY 1.38 1.41 1.02 1.27 2.02 2.83 1.78 -4.15%
  YoY % -2.13% 38.24% -19.69% -37.13% -28.62% 58.99% -
  Horiz. % 77.53% 79.21% 57.30% 71.35% 113.48% 158.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.40 2.29 2.75 2.74 2.30 1.94 4.89 -11.18%
  YoY % 4.80% -16.73% 0.36% 19.13% 18.56% -60.33% -
  Horiz. % 49.08% 46.83% 56.24% 56.03% 47.03% 39.67% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers